HØYER CONSULT ApS
CVR number: 33159706
Ankjær 125, 8300 Odder
clauspiethoyer@gmail.com
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 126.80 | ||||
| External services | -74.49 | ||||
| Gross profit | 30.64 | 52.32 | 95.00 | 183.07 | 88.54 |
| Employee benefit expenses | -11.64 | -14.51 | -16.00 | -15.59 | -13.95 |
| EBIT | 19.00 | 37.80 | 79.00 | 167.48 | 74.59 |
| Other financial expenses | -1.16 | 1.23 | -1.88 | -0.41 | |
| Pre-tax profit | 17.84 | 39.03 | 79.00 | 165.60 | 74.18 |
| Income taxes | -4.73 | -9.92 | -19.00 | -37.13 | -18.63 |
| Net earnings | 13.12 | 29.11 | 60.00 | 128.47 | 55.55 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 8.45 | ||||
| Current other receivables | 0.70 | 2.00 | 0.06 | 0.14 | |
| Short term receivables total | 0.70 | 2.00 | 8.51 | 0.14 | |
| Cash and bank deposits | 176.68 | 173.70 | 237.00 | 276.04 | 189.41 |
| Cash and cash equivalents | 176.68 | 173.70 | 237.00 | 276.04 | 189.41 |
| Balance sheet total (assets) | 176.68 | 174.40 | 239.00 | 284.55 | 189.55 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 |
| Shares repurchased | 26.81 | 29.11 | 105.00 | 117.80 | 60.00 |
| Retained earnings | 31.88 | 15.88 | -60.00 | - 117.61 | -49.14 |
| Profit of the financial year | 13.12 | 29.11 | 60.00 | 128.47 | 55.55 |
| Shareholders equity total | 151.81 | 154.12 | 185.00 | 208.66 | 146.41 |
| Provisions | -0.00 | ||||
| Non-current liabilities total | |||||
| Current trade creditors | 8.00 | 8.00 | 8.00 | 8.00 | 8.00 |
| Current owed to participating | 8.80 | 9.15 | |||
| Short-term deferred tax liabilities | 4.73 | 10.06 | 19.00 | 36.18 | 13.04 |
| Other non-interest bearing current liabilities | 12.14 | 2.23 | 27.00 | 22.92 | 12.94 |
| Current liabilities total | 24.87 | 20.29 | 54.00 | 75.89 | 43.13 |
| Balance sheet total (liabilities) | 176.68 | 174.40 | 239.00 | 284.55 | 189.55 |
Try the full version of our system for free
Create your own estimates for any company
Valuation analysis
See instructions
... and more!
No registration needed.